Willis Towers Watson Public Limited Company
NASDAQ:WTW · NASDAQ Global Select
-$4.58 today
Vol 1.27M · Avg 0.73M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NASDAQ:WTW · Revenue to Net Income
Key Ratios
Analysis
$9.9B of revenue converted into $1.7B of net income for the selected period. Gross margin is 37.4% and net margin is 16.3%, showing how much revenue survives after costs and taxes. EPS is $17.14, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $9.7B -2.2% | $9.9B +4.7% | $9.5B +7.0% | $8.9B -1.5% | $9.0B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $5.6B +2.2% | $5.5B +3.0% | $5.3B +5.5% | $5.1B -3.6% | $5.3B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $4.1B -7.8% | $4.4B +7.0% | $4.1B +8.9% | $3.8B +1.5% | $3.7B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 42.1% -2.5pp | 44.6% +0.9pp | 43.6% +0.8pp | 42.9% +1.3pp | 41.6% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $0 | $0 | $0 | $0 | $0 | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $1.8B -51.4% | $3.8B +37.0% | $2.8B +5.8% | $2.6B +70.0% | $1.5B | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $418.0M -8.3% | $456.0M -9.7% | $505.0M -10.9% | $567.0M -12.8% | $650.0M | $374.2M | $1.2B | $631.8M |
| EBITDA | $2.7B +225.0% | $823.0M -59.2% | $2.0B -0.7% | $2.0B -42.8% | $3.6B | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 27.6% +19.3pp | 8.3% -13.0pp | 21.3% -1.6pp | 22.9% -16.6pp | 39.5% | 5.6% | 46.3% | 42.0% |
| Operating Income | $2.2B +256.3% | $627.0M -54.1% | $1.4B +15.9% | $1.2B -46.5% | $2.2B | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 23.0% +16.7pp | 6.3% -8.1pp | 14.4% +1.1pp | 13.3% -11.2pp | 24.5% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $260.0M -1.1% | $263.0M +11.9% | $235.0M +13.0% | $208.0M -1.4% | $211.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$303.0M +42.1% | -$523.0M -508.1% | -$86.0M -207.5% | $80.0M -83.7% | $490.0M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $1.9B +1756.7% | $104.0M -91.9% | $1.3B +1.7% | $1.3B -53.3% | $2.7B | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 19.9% +18.8pp | 1.0% -12.4pp | 13.5% -0.7pp | 14.2% -15.7pp | 29.9% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $318.0M +65.6% | $192.0M -10.7% | $215.0M +10.8% | $194.0M -63.8% | $536.0M | $1.3B | -$1.6B | $745.2M |
| Net Income | $1.6B +1737.8% | -$98.0M -109.3% | $1.1B +4.6% | $1.0B -76.1% | $4.2B | $4.9B | $4.8B | $4.7B |
| Net Margin | 16.5% +17.5pp | -1.0% -12.1pp | 11.1% -0.3pp | 11.4% -35.5pp | 46.9% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $16 +1802.1% | -$1 -109.6% | $10 +11.7% | $9 -40.1% | $15 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $16 +1793.8% | -$1 -109.6% | $10 +10.8% | $9 -39.7% | $15 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $98.0M -3.9% | $102.0M -2.9% | $105.0M -6.3% | $112.0M -12.5% | $128.0M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $99.0M -2.9% | $102.0M -3.8% | $106.0M -5.4% | $112.0M -13.2% | $129.0M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
State Street Corporation
NYSE:STT
$46.74B
Sun Life Financial Inc.
NYSE:SLF
$43.73B
KB Financial Group Inc.
NYSE:KB
$37.93B
The Hartford Financial Services Group, Inc.
NYSE:HIG
$35.17B
NatWest Group plc
NYSE:NWG
$33.54B
Arch Capital Group Ltd.
NASDAQ:ACGL
$31.83B
Banco Bradesco S.A.
NYSE:BBDO
$30.93B
Raymond James Financial, Inc.
NYSE:RJF
$30.43B
W. R. Berkley Corporation
NYSE:WRB
$25.02B
Brown & Brown, Inc.
NYSE:BRO
$19.94B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does WTW generate?
Willis Towers Watson Public Limited Company (WTW) reported $9.71B of revenue in fiscal 2025.
Is WTW profitable?
Willis Towers Watson Public Limited Company (WTW) reported $1.60B of net income, with a net margin of 16.5%.
Explore More
Continue the stock analysis
Jump to another research area for this company.